Medibank Private Limited Income Statement

Medibank Private Limited | MPL | Insurance

Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow

A$ in Million except per share figures. Fiscal year ends in June. Figures are consolidated and restated.

		2010	2011	2012	2013	2014	2015	2016	2017
Revenue		4,725	4,996	5,341	5,863	6,382	6,588	6,752	6,809
Cost of revenue		-3,777	-3,995	-4,339	-4,850	-5,309	-5,532	-5,572	-5,559
Gross Profit		949	1,001	1,003	1,013	1,074	1,056	1,180	1,250
Depreciation		-32	-26	-35	-55	-63	-65	-64	-86
Provision		0	0	0	-8	-100	0	0	0
Other op inc/exp...		-97	-113	-143	-114	-119	-93	-102	-111
Operating income		380	277	155	171	103	303	487	489

Interest expense		0	0	0	0	0	0	0	0
Other income/exp...		0.12	151	42	144	114	94	59	139
Profit before tax		380	428	197	315	217	397	546	629
Income tax & other ta...		75	129	71	82	86	111	129	179
Net income from c...		305	300	127	233	131	285	418	450
Extraordinary & disc...		0	0	0	0	0	0	-0.6	0
Minority Interest		0	0	0	0	0	0	0	0
Net Income		305	300	127	233	131	285	417	450

NI - Preferred Di...		305	300	127	233	131	285	417	450
Basic shares		2,754	2,754	2,754	2,754	2,754	2,754	2,754	2,754
Diluted Shares		2,754	2,754	2,754	2,754	2,754	2,754	2,754	2,754
EPS Basic		0.111	0.109	0.046	0.085	0.047	0.104	0.151	0.163
EPS Diluted		0.111	0.109	0.046	0.085	0.047	0.104	0.151	0.163